Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,832£18,099£18,552£19,016£19,586£93,085
Total Expenses£17,161£17,200£17,256£17,313£17,381£86,310
Profit Before Tax£671£900£1,296£1,703£2,206£6,775
Profit After Tax £543£729£1,050£1,379£1,787£5,488
Change In Property Value£3,750£3,788£11,476£15,761£18,440£53,214
Net Return£4,293£4,516£12,526£17,140£20,226£58,702
Return From Rental Income (%)0%1%1%1%1%5%
Total Net Return (%)4%4%10%14%17%49%